Attached files

file filename
8-K - FORM 8-K - Four Corners Property Trust, Inc.d182099d8k.htm
EX-99.1 - PRESS RELEASE - Four Corners Property Trust, Inc.d182099dex991.htm

Exhibit 99.2

 

LOGO

Supplemental Financial & Operating Information

Quarter Ended

March 31, 2016

 

 

LOGO

Four Corners, headquartered in Mill Valley, CA, is an independent company primarily engaged in the acquisition and leasing of restaurant properties. Four Corners will seek to grow its portfolio by acquiring additional real estate to lease, on a triple net basis, for use in the restaurant and related food services industry. As of March 31, 2016, Four Corners’ portfolio consists of 424 restaurant properties located in 44 states. The properties are 100% occupied with 418 properties leased to Darden Restaurants under long-term, triple net leases with a weighted average remaining lease term of approximately 14.3 years and an estimated portfolio weighted average EBITDAR to Lease Rent coverage of 4.2x. The remaining six properties are owned and ground leased properties operated by a taxable REIT subsidiary of Four Corners under a franchise agreement with LongHorn Steakhouse.

 

LOGO


LOGO

Table of Contents

 

Non-GAAP Definitions

     3   

Consolidated Balance Sheets

     5   

Consolidated Statements of Operations

     6   

FFO and AFFO Statement

     7   

Diversification by Brand

     8   

Diversification by Geography

     9   

Lease Expirations

     10   

 

LOGO

2


LOGO

 

Non-GAAP Definitions and Cautionary Note Regarding Forward-Looking Statements:

This document includes certain non-GAAP financial measures that management believes are helpful in understanding our business, as further described below. Our definition and calculation of non-GAAP financial measures may differ from those of other REITs and therefore may not be comparable. The non-GAAP measures should not be considered an alternative to net income as an indicator of our performance and should be considered only a supplement to net income, and to cash flows from operating, investing or financing activities as a measure of profitability and/or liquidity, computed in accordance with GAAP.

Funds From Operations (“FFO”) is a supplemental measure of our performance which should be considered along with, but not as an alternative to, net income and cash provided by operating activities as a measure of operating performance and liquidity. We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of property and undepreciated land and impairment write-downs of depreciable real estate, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments for unconsolidated partnerships and joint ventures. We also omit the tax impact of non-FFO producing activities from FFO determined in accordance with the NAREIT definition.

Our management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We offer this measure because we recognize that FFO will be used by investors as a basis to compare our operating performance with that of other REITs. However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited. FFO is a non-GAAP measure and should not be considered a measure of liquidity including our ability to pay dividends or make distributions. In addition, our calculations of FFO are not necessarily comparable to FFO as calculated by other REITs that do not use the same definition or implementation guidelines or interpret the standards differently from us. Investors in our securities should not rely on these measures as a substitute for any GAAP measure, including net income.

Adjusted Funds From Operations “AFFO” is a non-GAAP measure that is used as a supplemental operating measure specifically for comparing year over year ability to fund dividend distribution from operating activities. AFFO is used by us as a basis to address our ability to fund our dividend payments. We calculate adjusted funds from operations by adding to or subtracting from FFO:

 

  1. Transaction costs incurred in connection with the acquisition of real estate investments

 

  2. Non-cash stock-based compensation expense

 

  3. Amortization of deferred financing costs

 

  4. Other non-cash interest expense

 

  5. Non-real estate depreciation

 

  6. Merger, restructuring and other related costs

 

  7. Impairment charges

 

  8. Amortization of capitalized leasing costs

 

  9. Straight-line rent revenue adjustment

 

LOGO

3


LOGO

 

  10. Amortization of above and below market leases

 

  11. Debt extinguishment gains and losses

 

  12. Recurring capital expenditures and tenant improvements

AFFO is not intended to represent cash flow from operations for the period, and is only intended to provide an additional measure of performance by adjusting the effect of certain items noted above included in FFO. AFFO is a widely reported measure by other REITs; however, other REITs may use different methodologies for calculating AFFO and, accordingly, our AFFO may not be comparable to other REITs.

EBITDAR represents earnings before interest, taxes, depreciation, amortization and rent. Calculated as EBITDA plus rental expense.

EBITDAR to Lease Rent coverage is calculated by dividing our reporting tenants’ trailing 12-month EBITDAR by annual contractual rent.

Cautionary Note Regarding Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include all statements that are not historical statements of fact and those regarding the Company’s intent, belief or expectations, including, but not limited to, statements regarding: operating and financial performance; and expectations regarding the making of distributions and the payment of dividends. Words such as “anticipate(s),” “expect(s),” “intend(s),” “plan(s),” “believe(s),” “may,” “will,” “would,” “could,” “should,” “seek(s)” and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. Forward-looking statements speak only as of the date on which such statements are made and, except in the normal course of the Company’s public disclosure obligations, the Company expressly disclaims any obligation to publicly release any updates or revisions to any forward-looking statements to reflect any change in the Company’s expectations or any change in events, conditions or circumstances on which any statement is based. Forward-looking statements are based on management’s current expectations and beliefs and the Company can give no assurance that its expectations or the events described will occur as described. Forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those set forth in or implied by such forward-looking statements. Factors that could have a material adverse effect on the Company’s operations and future prospects or that could cause actual results to differ materially from the Company’s expectations are included in the sections entitled “Business,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 22, 2016.

 

LOGO

4


LOGO

 

Consolidating Balance Sheet

March 31, 2016

(Unaudited)

(In thousands, except shares and per share data)

 

     Real Estate
Operations
    Restaurant
Operations
    Elimination     Consolidated
FCPT
 
ASSETS         

Real estate investments:

        

Land

   $ 401,751      $ 3,061      $ —        $ 404,812   

Buildings, equipment and improvements

     978,916        13,507      $ —          992,423   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate investments

     1,380,667        16,568        —          1,397,235   

Less: accumulated depreciation

     (568,291     (5,435     —          (573,726
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate investments, net

     812,376        11,133        —          823,509   

Cash and cash equivalents

     34,645        1,443        —          36,088   

Deferred rent

     4,095        —          —          4,095   

Other assets

     601        380        —          981   

Investment in subsidiary

     10,953        —          (10,953     —     

Intercompany receivable

     22        —          (22     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 862,692      $ 12,956      $ (10,975   $ 864,673   
  

 

 

   

 

 

   

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY         

Liabilities:

        

Notes payable, net of deferred financing costs

   $ 392,700      $ —        $ —        $ 392,700   

Derivative liabilities

     7,151        —          —          7,151   

Deferred rental revenue

     7,866        —          —          7,866   

Deferred tax liability

     225        —          —          225   

Dividends payable

     14,509        —          —          14,509   

Other liabilities

     2,949        2,069        —          5,018   

Intercompany payable

     —          22        (22     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     425,400        2,091        (22     427,469   
  

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

        

Preferred stock

     —          —          —          —     

Common stock

     6        —          —          6   

Additional paid-in capital

     437,017        10,953        (10,953     437,017   

Accumulated other comprehensive loss

     (6,774     —          —          (6,774

Cumulative distributions to shareholders

     (92,585     —          —          (92,585

Retained earnings

     99,628        (88     —          99,540   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     437,292        10,865        (10,953     437,204   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 862,692      $ 12,956      $ (10,975   $ 864,673   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

LOGO

5


LOGO

 

Consolidated and Combined Statements of Operations

Three Months Ended March 31, 2016 and 2015

(Unaudited)

(In thousands, except shares and per share data)

 

     Three Months Ended March 31,  
     2016      2015  

Revenues:

     

Rental income

   $ 26,252       $ —     

Restaurant revenues

     4,859         4,890   
  

 

 

    

 

 

 

Total revenues

     31,111         4,890   

Operating expenses:

     

General and administrative

     3,317         —     

Depreciation and amortization

     5,187         212   

Restaurant expenses

     4,698         4,513   

Interest expense

     4,182         —     
  

 

 

    

 

 

 

Total operating expenses

     17,384         4,725   
  

 

 

    

 

 

 

Income before provision for income taxes

     13,727         165   

Benefit from (provision for) income taxes

     80,556         (19
  

 

 

    

 

 

 

Net Income

   $ 94,283       $ 146   
  

 

 

    

 

 

 

Basic net income per share

   $ 1.58         N/A   

Diluted net income per share

   $ 1.57         N/A   

Regular dividends declared per common share

   $ 0.2425         N/A   

Weighted-average shares outstanding:

     

Basic (1)

     59,827,808         N/A   

Diluted (1)

     59,863,804         N/A   

 

(1) Includes 17,085,566 shares issued on March 2, 2016 as part of our Earnings and Profits distribution to satisfy REIT requirements. For financial reporting purposes, these shares were assumed to be issued on January 1, 2016.

 

LOGO

6


LOGO

 

FFO and AFFO Statement

Three Months Ended March 31, 2016

(Unaudited)

(In thousands, except shares and per share data)

 

     Three Months Ended
March 31, 2016
 

Funds from operations (FFO):

  

Net income attributable to stockholders in accordance with GAAP

   $ 94,283   

Depreciation and amortization

     5,187   

Deferred tax benefit from REIT election

     (80,409
  

 

 

 

FFO (as defined by NAREIT)

   $ 19,061   
  

 

 

 

Real estate acquisition costs

     —     

Non-cash stock-based compensation

     317   

Non-cash amortization of deferred financing costs

     398   

Other non-cash interest expense

     380   

Straight-line rent

     (2,595
  

 

 

 

Adjusted funds from operations (AFFO)

   $ 17,561   
  

 

 

 

Fully diluted shares outstanding

     59,863,804   

FFO per diluted share

   $ 0.32   

AFFO per diluted share

   $ 0.29   

 

LOGO

7


LOGO

 

Leased Portfolio Diversification by Brand

 

Q1 2016 Activity

 

Brand

  Number
of Four
Corners
Properties
    Total
Square
Feet
(000s)
    Annual
Cash Base
Rent
($000s)
    Percentage
of Total
Annualized
Base Rent
    Avg.
Rent
Per
Square
Foot
($)
    Q1 2016
EBITDAR
Coverage1
    Avg. Lease
Term
Before
Renewals
(Yrs)
    Number of
Renewal
Periods

Existing properties

                 
 

Olive Garden

    300        2,565      $ 70,144        74.3   $ 27        4.4x        14.6      Typically 5
 

Longhorn SteakHouse

    104        579        18,757        19.9     32        3.8x        13.6      Typically 5
 

Bahama Breeze

    11        116        4,471        4.8     39        3.8x        12.7      Typically 5
 

Seasons 52

    2        18        699        0.7     39        3.4x        14.1      Typically 5
 

Wildfish Seafood

    1        9        318        0.3     35        3.9x        12.6      Typically 5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Properties acquired by location

                 
 

No acquisitions in Q1 2016

    —          —          —          —          —          —          —        N/A
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Properties sold by location

                 
 

No sales in Q1 2016

    —          —          —          —          —          —          —        N/A
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Lease terminations by location

                 
 

No terminations in Q1 2016

    —          —          —          —          —          —          —        N/A
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
 

Total/Weighted Avg.

    418        3,287      $ 94,389        100.0   $ 29        4.2x        14.3     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Footnotes:

 

(1) Q1 2016 EBITDAR Coverage reflects the ratio of EBITDAR to cash rent paid to Four Corners Property Trust. EBITDAR is defined as earnings before interest, income taxes, depreciation, amortization, and rent.

 

LOGO

8


LOGO

 

Leased Portfolio Diversification by State

 

State

   # of
Properties
     % of Annual Base
Rent
 

FL

     46         13.6

TX

     42         11.2

GA

     40         8.4

OH

     32         6.7

MI

     16         3.5

TN

     14         3.0

IN

     13         2.6

PA

     13         3.2

NC

     12         2.7

VA

     12         2.5

IL

     11         2.2

CA

     10         3.3

MD

     10         2.3

AL

     9         1.9

IA

     9         1.8

KY

     9         2.0

NY

     9         2.3

AZ

     8         1.9

MN

     8         1.8

SC

     8         2.0

WI

     8         1.8

AR

     7         1.4

CO

     6         1.5

LA

     6         1.3

MO

     6         1.1

MS

     6         1.3

NV

     6         1.9

OK

     6         1.4

KS

     5         1.4

WV

     5         1.3

14 states

     26         6.7
  

 

 

    

 

 

 

Total

     418         100.0
  

 

 

    

 

 

 

 

LOGO

9


LOGO

 

Lease Expirations

 

Leases Expiring In:

   Number of
Properties
     Expiring Annual Rent
($ in thousands)
     Total Square Footage
(in thousands)
     Percent of Total
Expiring Annual
Rent
 

2016

     —           —           —           0

2017

     —           —           —           0

2018

     —           —           —           0

2019

     —           —           —           0

2020

     —           —           —           0

2021

     —           —           —           0

2022

     —           —           —           0

2023

     —           —           —           0

2024

     —           —           —           0

2025

     —           —           —           0

2026

     —           —           —           0

2027

     70       $ 15,626         516         17

2028

     70         16,159         518         17

2029

     68         15,440         534         16

2030

     67         14,498         518         15

2031

     59         13,064         477         14

2032

     41         9,639         351         10

2033

     43         9,963         374         11

Vacant

     —           —           —           0
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Properties

     418       $ 94,389         3,287         100
  

 

 

    

 

 

    

 

 

    

 

 

 

 

LOGO

10